| Droits TV | $299K |
| Bonus TV de Classement | $70K |
| Jour de match | $48K |
| Sponsoring | $38K |
| Merchandising | $887K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $1.7M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $169K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $47K |
| Amortissement Transferts | $19K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $115K |
| Entretien installations | $674K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $4.1M | $2.8M | $1.3M | $18.4M |
| Janv 2028 | $3.3M | $2.6M | $679K | $17.1M |
| Déc 2027 | $3.1M | $2.7M | $490K | $16.4M |
| Nov 2027 | $3.1M | $2.7M | $463K | $15.9M |
| Oct 2027 | $3.2M | $3.5M | $-287K | $15.4M |
| Sept 2027 | $3.3M | $3.8M | $-436K | $15.6M |
| Août 2027 | $5.0M | $3.2M | $1.9M | $16.1M |
| Juil 2027 | $3.6M | $2.2M | $1.4M | $14.2M |
| Juin 2027 | $4.0M | $2.2M | $1.9M | $13.5M |
| Mai 2027 | $3.4M | $2.5M | $882K | $11.6M |
| Avr 2027 | $3.4M | $2.4M | $1.1M | $10.8M |
| Mars 2027 | $3.5M | $2.3M | $1.2M | $9.7M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $226K |
| Hometown Print | $232K |